The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥2,050.05Fair value¥2,518.00Bull¥6,433.10
FairClose
52-week traded range
52W low ¥962.0052W high ¥1,436.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MORIYA CORPORATION closed at ¥1,050.00, 58.3% below the consensus fair value of ¥2,518.00 drawn from 8 valuation models.
Financial DNA score 67/100 — Strong. P/E of 4.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,050.05
+95.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,122.59
+197.4%
√(22.5 × EPS × BVPS)
EPS=251.76, BVPS=1721.31
P/E Fair Value
¥5,035.20
+379.5%
EPS × 20x (sector P/E)
EPS=251.76, Sector P/E=20x
Peter Lynch (PEG)
¥3,751.22
+257.3%
EPS × Growth% (PEG = 1 is fair)
EPS=251.76, g=14.9%
EV/EBITDA
¥6,433.10
+512.7%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=4.11B
Book Value (P/B)
¥4,225.82
+302.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1721.31, ROE=15.8%, g=6%, r=10%
Reverse DCF
¥1,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 14.9%
Margin of Safety
¥2,551.96
+143.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3402.61, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.